Sheet1EgyptGDP by Expenditure2005 US $assumptionsYearYCGIXMconsumption functionC=-20.4862982766+0.7460897862Y200078737.729587024359249.64476852068727.885739464114772.050070512318701.439762282822713.2907537555200181512.515401750161320.14166497139154.938252751614178.318154531519316.843630253422457.7263007577trend GDPRy=b=0.0449366764200284109.10396237862913.11581920269608.681548019114890.796453816617812.52306429221116.0129229523200386728.495429143964038.45466320599914.042190424114245.241694184719917.172763625621386.4158822964Import DemandM=Y200490302.410904929765505.324210443810219.402832902215062.944389646424588.468437457925073.7289655206200594456.32180659368828.574449917810505.54611219116613.541606264229555.835798517631047.1761602976Last 5 Years I/Y2006100973.80801124173280.255156930910832.567002848618828.680487085135839.555510440837807.25014606442007108092.58754227678448.702815302610853.00580853323303.261026347444184.732677089148697.1147849961Average X/Y 2000-20142008115850.57130333682468.862631922311084.468017679126904.537682077556892.991343073361500.28837141622009121295.54815456186997.952484219511701.700575548524458.670620090148636.545512291150499.32103758822010127481.62111044390561.662750439712228.920051973626409.362141840347185.293750957248903.61758476782011129951.22178650396646.473530784312691.844470412225854.165324178847773.639059688753014.9005985612012132810.148665824103875.04631698313090.473830644927909.894081772946675.394483525858740.66004710312013135600.392703195105792.35175105713543.886890700825226.460439558849428.986791371558391.29316949322014138533.933462906113520.54398606614333.703188862626394.252007270943224.867059992358939.4327792858projected2015144759.232830929108023.9023228282016151264.278476652112877.2518286452017158061.641358557117948.6963012062018165164.457336287123248.036274032019172586.452555608128785.5126872132020180341.969974099134571.826677975 Sheet1Y=XC=YXYx-xbary-ybar(x-xbar)(y-ybar)(x-xbar)^2787385925078737.729587024359249.6447685206-1547698.68024508-1154197.462231451786349889037.832395371204832.35C=-20.4862982766+0.7460897862815136132081512.515401750161320.1416649713-1544923.89443035-1152126.9653351779948478163.572386789839581.84841096291384109.10396237862913.1158192026-1542327.30586972-1150533.991180771774499990929.372378773518431.35867286403886728.495429143964038.4546632059-1539707.91440296-1149408.652336761769753598886.152370700461675.1903026550590302.410904929765505.3242104438-1536133.99892717-1147941.782789531763392401332.062359707662659.98944566882994456.32180659368828.5744499178-1531980.08802551-1144618.532550051753532800251.662346962990106.6410097473280100973.80801124173280.2551569309-1525462.60182086-1140166.851843041739281892322.382327036149554.0610809378449108092.58754227678448.7028153026-1518343.82228982-1134998.404184671723317815302.62305367962685.6711585182469115850.57130333682468.8626319223-1510585.83852876-1130978.244368051708439719626.52281869575563.6512129686998121295.54815456186997.9524842195.